Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.08% first-year return on $170k initial cash invested.
-20.08%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$2,687
Rent
-$2,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,687 income − $5,533 expenses = $2,846 out of pocket
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,687
Total Expenses
$5,533
Mortgage P&I
153%
$4,122
Property Taxes
9%
$255
Home Insurance
11%
$284
HOA
6%
$174
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0